← SCP Cost Explorer Read on SCP Wiki ↗
SCP-5086 Unknown ~ medium confidence
SCP-5086
Expected annual
$6.5M
One-time setup
$11.5M
Annual recurring
$4.9M
Personnel
31
One-time startup and reserve costs are substantial (~$11.47M) driven by legal reserves, contingency funds and lab/equipment fit-out; annual operating costs are mid-single-digit millions (~$4.89M/yr) driven by personnel, research, field operations, and legal/PR retainers.
🏗️ One-Time Capital Costs Total: $11.5M
Legal Defense Reserve $5.0M
[#20] Large reserve recommended for potential lawsuits/class actions/municipal inquiries.
Containment Escalation Fund Reserve $3.0M
[#30] Rapid-response capital reserve to accelerate resources if containment escalates.
Initial Research And Lab Setup $1.1M
[#9, #11, #14, #23, #26] Analytical instrumentation (GC-MS/LC-MS/etc.), initial sample storage/freezer, initial PPE/hoods, backup propagation greenhouse shelving/lights, and initial sensor deployment.
Insurance One Time Reserve $1.0M
[#27] One-time internal reserve/startup allocation for indemnity/risk financing (in addition to recurring premiums).
Media Ops Contingency Seed $500K
[#18] Seed fund reserved for targeted adverts, influencers, or small hush payments to blunt exposure.
Facilities $322K
[#8, #22] Lab fit-out for controlled HVAC/benches and containment/security physical setup (fit-out and access/CCTV/alarm installation).
Emergency Mass Removal Planning Reserve $300K
[#24] Planning/staging reserve for emergency mass-removal planning exercises (does not include execution cost).
Equipment $170K
[#6] Purchase of low-profile vans and basic transport equipment (GPS, secure boxes).
Training Development One Time $30K
[#16] One-time development of covert-interaction/sample-handling SOPs and training course creation.
Website Development $28K
[#3] One-time website/webstore and initial social-media setup and development.
Legal And Shell Company Formation $14K
[#1] Shell company formation, registered agent, initial legal consultation and bank/account setup.
🔄 Annual Recurring Costs Total: $4.9M/yr
Staff Wages $2.6M/yr
[#4, #5, #12, #22, #19] Salaries/benefits for customer service agents, field operatives, research scientists/techs, on-site security, and data/analytics personnel.
Research And Monitoring $795K/yr
[#13, #19, #29] Ongoing clinical/behavioral study expenses, data collection/storage/analytics, and epidemiological/secondary-effect monitoring.
Facilities Maintenance $325K/yr
[#8, #11, #23, #21, #22, #26] Annual rent/lease for secure lab/greenhouse, sample-storage electricity/monitoring, backup-propagation utilities, waste disposal contracts, alarm/CCTV monitoring and sensor maintenance.
Insurance And Risk Financing $300K/yr
[#27] Annual premiums or allocated risk-financing contributions for corporate insurance/indemnity where available.
Cover Story And Legal $218K/yr
[#2, #3, #28] Ongoing legal/PR retainer, website hosting/content moderation, reputation management and covert outreach/marketing spends.
Public Health Liaison $175K/yr
[#25] Annual payments/grants to local health departments or academic collaborators for deidentified data access and legitimacy of studies.
Logistics And Transport $155K/yr
[#5, #7] Field team operational costs (per diems, low-profile uniforms, sample transport) and vehicle O&M/fuel/insurance/repairs.
Non Anomalous Replacement Fulfillment $150K/yr
[#17] Budget for sending non-anomalous replacement plants, coupons, or refunds to maintain cover and reduce complaints.
Supplies And Consumables $138K/yr
[#10, #14] Routine lab consumables (solvents, columns, reagents, calibration gases) and PPE replacement/consumables.
Customer Service Operations $20K/yr
[#4] Telecom, CRM, phone systems, and software subscriptions associated with staffed customer service.
Training Refreshers $12K/yr
[#16] Annual refresher courses for biosafety, SOP compliance and covert interaction training.
Health Monitoring $12K/yr
[#15] Baseline and periodic occupational medical/psych evaluations for exposed personnel.
⚡ Cost Scenarios
📊 Baseline (baseline) $4.9M/yr
79.9% probability / year
Normal operational year with routine monitoring, research, PR/legal retainers, and no major incidents.
routine_operations no_external_investigation
🚨 Minor Incident $5.4M/yr
15.0% probability / year +$500K vs baseline
Local media attention or small regulatory inquiry requiring elevated PR/legal response, targeted ad buys, and extra field checks.
local_media_investigation customer_complaints_spike regulatory_inquiry
🚨 Major Breach $14.9M/yr
5.0% probability / year +$10.0M vs baseline
Significant legal exposure or viral public attention leading to class-action suits, large settlements, and major PR/legal campaigns.
class_action_lawsuit viral_social_media_exposure municipal_inquiry
🚨 Emergency Mass Removal Execution $1.0B/yr
0.1% probability / year +$1.0B vs baseline
Authoritative decision to conduct mass-removal/confiscation of instances across a large urban area, triggering massive logistics, labor, and security expenditures.
policy_decision_for_mass_removal major_public_health_emergency
👥 Personnel 31 total
Role Count Notes
Customer Service Agent 10 [#4] Staffed call-center/email support to handle complaints and maintain cover; headcount per analyst notes.
Field Operative / MTF Agent (covert) 10 [#5] Domestic field teams for covert visits, sample collection, and adverse-event response.
Research Scientist / Principal Investigator 3 [#12] Senior plant biologists / analytical chemists (part of research staff team).
Laboratory Technician 3 [#12] Lab technicians supporting analytical work and sample processing.
Security Officer / On-site Guard 2 [#22] Limited on-site security to protect stock specimens and staff; included in recurring security staffing.
Administrative Staff / Manager 2 [#4, #2] Administrative, operations, and program management support (includes liaison functions).
Data Analyst 1 [#19] Data collection/storage and analytics for reported effects and GIS mapping.
📋 Confidence Notes
Analyst notes are detailed and map clearly to operational cost centers, but many line items have wide ranges and large discretionary reserves (litigation, escalation, insurance), producing moderate uncertainty in final point estimates.
← SCP-5085 ↑ All SCPs SCP-5087 →